Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.82% first-year return on $54,579 initial cash invested.
-14.82%
Cash On Cash
3.91%
Cap Rate
0.59
DSCR
$1,852
Rent
-$674
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,852 income − $2,526 expenses = $674 out of pocket
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,579
Downpayment
20%
$51,980
Closing costs
1%
$2,599
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,852
Total Expenses
$2,526
Mortgage P&I
77%
$1,427
Property Taxes
27%
$504
Home Insurance
5%
$91
HOA
1%
$22
Property Management
10%
$185
CapEx
5%
$93
Vacancy
6%
$111
Maintenance
5%
$93
Other
0%
$0